| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 81,065 | 64,852 | 15,975 | |
| AUDIT FEES | 13,300 | 6,650 | 6,650 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| BUILDOUTS | 2017-07-01 | 518,291 | 336,889 | SL | 10.000000000000 | 51,829 | 0 | ||
| ALARM SYSTEM | 2017-07-01 | 25,960 | 16,874 | SL | 10.000000000000 | 2,596 | 0 | ||
| INTERCOM WITH CAMERA | 2018-03-01 | 3,490 | 1,920 | SL | 10.000000000000 | 349 | 0 | ||
| COMPUTER ACCESSORIES | 2013-09-25 | 781 | 781 | SL | 5.000000000000 | 0 | 0 | ||
| BOARD ROOM TABLE & CHAIRS | 2016-04-01 | 9,868 | 7,401 | SL | 10.000000000000 | 987 | 0 | ||
| ADJUSTABLE DESK - MICHELLE | 2016-04-15 | 994 | 994 | SL | 5.000000000000 | 0 | 0 | ||
| DELL DESKTOP/MONITOR - DEB | 2016-05-12 | 2,530 | 2,530 | SL | 5.000000000000 | 0 | 0 | ||
| MS OFFICE SOFTWARE & VARIOUS | 2016-06-06 | 6,339 | 6,339 | SL | 3.000000000000 | 0 | 0 | ||
| FURNITURE | 2017-07-01 | 44,165 | 28,708 | SL | 10.000000000000 | 4,417 | 0 | ||
| TELEPHONE SYSTEM | 2017-07-01 | 5,451 | 3,543 | SL | 10.000000000000 | 545 | 0 | ||
| OFFICE SIGNAGE | 2017-07-01 | 6,339 | 4,120 | SL | 10.000000000000 | 634 | 0 | ||
| BIG SCREEN - CONF ROOM | 2017-07-01 | 19,940 | 19,940 | SL | 5.000000000000 | 0 | 0 | ||
| APPLIANCES | 2017-07-01 | 2,923 | 2,923 | SL | 5.000000000000 | 0 | 0 | ||
| WINDOW TREATMENTS | 2017-07-01 | 11,975 | 7,784 | SL | 10.000000000000 | 1,198 | 0 | ||
| FURNITURE FOR COO | 2018-03-05 | 14,610 | 8,036 | SL | 10.000000000000 | 1,461 | 0 | ||
| DELL LAPTOPS (GRASSO & MICHELLE) | 2020-04-01 | 3,175 | 2,223 | SL | 5.000000000000 | 635 | 0 | ||
| OFFICE MINI FRIDGE | 2022-10-04 | 1,282 | 319 | SL | 5.000000000000 | 256 | 0 | ||
| LAPTOP & MONITOR (CHARLOTTE) | 2023-01-01 | 1,699 | 340 | SL | 5.000000000000 | 340 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1,521,543 SH WTC CTF CORE BOND | 15,930,556 | 15,930,556 |
| 1,009,546 SH BLACKROCK STRATEGIC INCOME | 9,570,499 | 9,570,499 |
| 521,440 SH BAIRD ULTRA SHORT BOND INSTITUTIONAL | 5,266,541 | 5,266,541 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1,270,795 SH JENNISON INSTL GROWTH | 22,892,911 | 22,892,911 |
| 45,284 SH VANGUARD INSTL INDEX INSTL#94 | 21,686,508 | 21,686,508 |
| 490,552 SH MFS INTERNATIONAL EQUITY FUND R6 | 16,590,493 | 16,590,493 |
| 459,801 WTC-CTF-SMID | 12,897,418 | 12,897,418 |
| 375,056 SH HARDING LOEVNER GLOBAL EQUITY PORI | 12,710,662 | 12,710,662 |
| 497,249 SH PRINCIPAL DIVERSIFIED REAL ASSET | 5,534,368 | 5,534,368 |
| 240,556 SH RBC EMERGING MARKETS EQUITY I | 3,153,687 | 3,153,687 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDOUTS | 518,291 | 388,718 | 129,573 | |
| ALARM SYSTEM | 25,960 | 19,470 | 6,490 | |
| INTERCOM WITH CAMERA | 3,490 | 2,269 | 1,221 | |
| COMPUTER ACCESSORIES | 781 | 781 | 0 | |
| BOARD ROOM TABLE & CHAIRS | 9,868 | 8,388 | 1,480 | |
| ADJUSTABLE DESK - MICHELLE | 994 | 994 | 0 | |
| DELL DESKTOP/MONITOR - DEB | 2,530 | 2,530 | 0 | |
| MS OFFICE SOFTWARE & VARIOUS | 6,339 | 6,339 | 0 | |
| FURNITURE | 44,165 | 33,125 | 11,040 | |
| TELEPHONE SYSTEM | 5,451 | 4,088 | 1,363 | |
| OFFICE SIGNAGE | 6,339 | 4,754 | 1,585 | |
| BIG SCREEN - CONF ROOM | 19,940 | 19,940 | 0 | |
| APPLIANCES | 2,923 | 2,923 | 0 | |
| WINDOW TREATMENTS | 11,975 | 8,982 | 2,993 | |
| FURNITURE FOR COO | 14,610 | 9,497 | 5,113 | |
| DELL LAPTOPS (GRASSO & MICHELLE) | 3,175 | 2,858 | 317 | |
| OFFICE MINI FRIDGE | 1,282 | 575 | 707 | |
| LAPTOP & MONITOR (CHARLOTTE) | 1,699 | 680 | 1,019 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES - GENERAL | 3,585 | 0 | 3,480 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| INTEREST AND DIVIDENDS RECEIVABLE | 20,283 | 5,543 | 5,543 |
| OPERATING LEASE, ROU ASSET (NET) | 151,698 | 109,561 | 109,561 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANALYSIS SERVICE CHARGE | 2,172 | 0 | 2,172 | |
| DUES | 27,016 | 0 | 27,016 | |
| INSURANCE | 24,192 | 0 | 24,192 | |
| INFORMATION TECHNOLOGY | 40,699 | 981 | 39,540 | |
| MARKETING/COMMUNICATIONS | 31,691 | 0 | 31,551 | |
| TELEPHONE | 6,455 | 452 | 6,003 | |
| PROFESSIONAL DEVELOPMENT | 4,210 | 421 | 4,014 | |
| OFFICE EXPENSE | 27,967 | 0 | 28,481 | |
| LUTHERAN GRANTMAKERS & DONORS | 18 | 0 | 18 | |
| MISCELLANEOUS | 3 | 0 | 3 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER MISCELLANEOUS INCOME | 2,200 | 2,200 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 4,125,241 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX | 361,000 | 479,401 |
| OPERATING LEASE LIABILITY | 167,595 | 122,604 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MONEY MANAGER FEES | 250,189 | 250,189 | 0 | |
| CONSULTING FEES - INVESTMENTS | 79,669 | 79,669 | 0 | |
| CUSTODIAL FEES | 22,398 | 22,398 | 0 | |
| CONSULTANTS - EXEMPT | 72,042 | 0 | 72,042 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FORM 990-T TAX EXPENSE | 1,449 | 0 | 0 | |
| EXCISE TAX | 216,000 | 0 | 0 |